DDM Analysis: 2427.T

Valuation Snapshot

Stable Growth	$2,640.11 - $8,782.06	$8,230.07
Multi-Stage	$1,168.64 - $1,277.66	$1,222.15
Blended Fair Value	$4,726.11
Current Price	$1,740.00
Upside	171.62%
Decision	Buy

Dividend History & Growth Metrics (10Y)

Metric	5Y CAGR	10Y CAGR	2023	2022	2021	2020	2019	2018	2017	2016	2015	2014
DPS	10.20%	32.57%	24.99	30.99	9.99	23.96	20.92	15.38	5.82	4.84	3.18	1.85
YoY Growth	-	-	-19.36%	210.09%	-58.30%	14.53%	36.09%	164.26%	20.16%	52.09%	72.16%	24.10%
Dividend Yield	-	-	1.44%	2.39%	0.79%	1.34%	4.45%	1.11%	0.31%	0.55%	0.41%	0.50%

Stable Growth Model (Adjusted)

(USD in Millions except Per Share Data)

Net Income To Common (M)	5,563.00
(-) Cash Dividends Paid (M)	3,148.00
(=) Cash Retained (M)	2,415.00

Metric	LOW	BASE	HIGH
Required Retention Ratio	20.0%	12.5%	7.5%
(=) Cash Required (M)	1,112.60	695.38	417.23
Cash Retained (M)	2,415.00	2,415.00	2,415.00
(-) Cash Required (M)	-1,112.60	-695.38	-417.23
(=) Excess Retained (M)	1,302.40	1,719.63	1,997.78
(/) Shares Outstanding (M)	125.98	125.98	125.98
(=) Excess Retained per Share	10.34	13.65	15.86
LTM Dividend per Share	24.99	24.99	24.99
(+) Excess Retained per Share	10.34	13.65	15.86
(=) Adjusted Dividend	35.33	38.64	40.85
WACC / Discount Rate	6.91%	6.91%	6.91%
Growth Rate	5.50%	6.50%	7.50%
Fair Value	$2,640.11	$8,230.07	$8,782.06
Upside / Downside	51.73%	372.99%	404.72%

Multi-Stage Model: Projections

(USD in Millions)

Metric	TTM	Dec-27	Dec-28	Dec-29	Dec-30	Dec-31	Terminal
Net Income (M)	5,563.00	5,924.60	6,309.69	6,719.82	7,156.61	7,621.79	7,850.45
Payout Ratio	56.59%	63.27%	69.95%	76.64%	83.32%	90.00%	92.50%
Projected Dividends (M)	3,148.00	3,748.52	4,413.81	5,149.76	5,962.72	6,859.61	7,261.66

Multi-Stage Valuation

Metric	LOW	BASE	HIGH
WACC / Discount Rate	6.91%	6.91%	6.91%
Growth Rate	5.50%	6.50%	7.50%
Year 1 PV (M)	3,473.26	3,506.19	3,539.11
Year 2 PV (M)	3,789.39	3,861.57	3,934.43
Year 3 PV (M)	4,096.56	4,214.16	4,333.99
Year 4 PV (M)	4,394.96	4,563.98	4,737.83
Year 5 PV (M)	4,684.77	4,911.04	5,145.98
PV of Terminal Value (M)	126,783.11	132,906.78	139,264.82
Equity Value (M)	147,222.06	153,963.72	160,956.15
Shares Outstanding (M)	125.98	125.98	125.98
Fair Value	$1,168.64	$1,222.15	$1,277.66
Upside / Downside	-32.84%	-29.76%	-26.57%

High-Yield Dividend Screener

US Stocks Global Stocks

« Prev Page 9 of 30 Next »

Ticker ⇵	Company ⇵	Dividend Yield % ▼	Dividend Per Share ⇵	Payout Ratio % ⇵
ATLO	Ames National Corporation	3.84%	$0.87	48.60%
FRME	First Merchants Corporation	3.83%	$1.44	35.39%
PCAR	PACCAR Inc	3.83%	$4.27	83.66%
0HJO.L	AvalonBay Communities, Inc.	3.82%	$6.86	84.26%
FE	FirstEnergy Corp.	3.82%	$1.73	75.49%
LXFR	Luxfer Holdings PLC	3.81%	$0.52	98.38%
LCII	LCI Industries	3.80%	$4.72	64.48%
NEN	New England Realty Associates Limited Partnership	3.78%	$2.44	73.23%
PAYX	Paychex, Inc.	3.78%	$4.10	91.97%
RGCO	RGC Resources, Inc.	3.78%	$0.81	63.02%
UBSI	United Bankshares, Inc.	3.78%	$1.45	48.05%
SLVM	Sylvamo Corporation	3.77%	$1.80	41.11%
CAC	Camden National Corporation	3.75%	$1.61	47.99%
ARCH	Arch Resources, Inc.	3.74%	$5.04	50.87%
USB	U.S. Bancorp	3.74%	$2.02	43.68%
WSR	Whitestone REIT	3.74%	$0.52	60.32%
FDBC	Fidelity D & D Bancorp, Inc.	3.73%	$1.61	35.71%
WNC	Wabash National Corporation	3.73%	$0.33	5.38%
VLY	Valley National Bancorp	3.72%	$0.43	47.26%
GHLD	Guild Holdings Company	3.71%	$0.74	36.91%
FNF	Fidelity National Financial, Inc.	3.69%	$2.00	46.79%
IPAR	Inter Parfums, Inc.	3.68%	$3.15	61.47%
WSBF	Waterstone Financial, Inc.	3.68%	$0.61	45.57%
AROW	Arrow Financial Corporation	3.66%	$1.15	54.67%
ASIX	AdvanSix Inc.	3.66%	$0.63	32.72%
ASRV	AmeriServ Financial, Inc.	3.66%	$0.12	78.81%
CVGW	Calavo Growers, Inc.	3.66%	$0.80	71.92%
OXY	Occidental Petroleum Corporation	3.65%	$1.55	75.62%
FMAO	Farmers & Merchants Bancorp, Inc.	3.64%	$0.89	37.59%
LNKB	LINKBANCORP, Inc.	3.64%	$0.30	29.21%
BHRB	Burke & Herbert Bank & Trust Company	3.63%	$2.24	31.71%
EOG	EOG Resources, Inc.	3.63%	$3.90	38.34%
FITB	Fifth Third Bancorp	3.61%	$1.72	47.89%
LNC	Lincoln National Corporation	3.61%	$1.63	14.98%
MCBS	MetroCity Bankshares, Inc.	3.61%	$0.95	36.60%
OZK	Bank OZK	3.61%	$1.70	26.69%
PCB	PCB Bancorp	3.61%	$0.78	31.72%
SFD	SMITHFIELD FOODS INC	3.60%	$0.80	36.46%
0HOB.L	H&R Block, Inc.	3.59%	$1.54	33.12%
ASB	Associated Banc-Corp	3.59%	$0.92	87.56%
PLOW	Douglas Dynamics, Inc.	3.59%	$1.18	66.47%
EXC	Exelon Corporation	3.58%	$1.57	56.50%
MC	Moelis & Company	3.58%	$2.55	85.89%
TIPT	Tiptree Inc.	3.57%	$0.64	49.10%
BPRN	Princeton Bancorp, Inc.	3.56%	$1.20	46.56%
EVRG	Evergy, Inc.	3.56%	$2.60	71.71%
CZFS	Citizens Financial Services, Inc.	3.55%	$1.97	27.82%
CNO-PA	CNO Financial Group, Inc. 5.125	3.54%	$0.67	22.53%
NBTB	NBT Bancorp Inc.	3.54%	$1.47	46.30%
0JQQ.L	Archer-Daniels-Midland Company	3.53%	$2.03	82.76%

Financial Statements

Fundamentals

Valuations

Miscellaneous

Mode

Ticker

Industry

Sector

OUTSOURCING Inc. (2427.T)

Valuation Snapshot

Dividend History & Growth Metrics (10Y)

Stable Growth Model (Adjusted)

Multi-Stage Model: Projections

Multi-Stage Valuation

High-Yield Dividend Screener